| Revenue | DKK 95,9M | +11% |
| EBITDA | DKK 6,2M | +5% |
| Net profit | DKK 4,2M | +6% |
| Total assets | DKK 17,3M | -21% |
| Equity | DKK 3,5M | -26% |
| Employees | 221 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 0 | 15.350 | 56.728 | 86.345 | 95.916 |
| Staff expenses | -0 | -18.812 | -55.130 | -80.461 | -89.740 |
| EBITDA | -6 | -3.461 | 1.465 | 5.883 | 6.176 |
| Depreciation & amort. | -0 | -91 | -205 | -136 | -136 |
| EBIT | -6 | -3.553 | 1.261 | 5.747 | 6.039 |
| Net financials | -0 | -12 | -196 | -525 | -539 |
| Profit before tax | -6 | -3.565 | 1.065 | 5.222 | 5.500 |
| Tax | -1 | -783 | 252 | 1.289 | 1.323 |
| Net profit | -4 | -2.783 | 812 | 3.934 | 4.177 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 41 | 14.309 | 14.798 | 21.966 | 17.325 |
| Equity | 36 | -2.747 | 2.065 | 4.699 | 3.476 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5 | 17.056 | 12.732 | 17.267 | 13.848 |
| Total debt | 5 | 17.056 | 12.732 | 17.267 | 13.848 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MA Management | Management | 2017 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Andreasen von Bernstorff | Management | 0 companies |